Subscribe

WDB Holdings Co., Ltd. (2475.T)

JPY1,804.00 +18.00 (+1.01%)
JP JPX Industrials Staffing & Employment Services
Address 79 Toyozawa-cho 670-0964
Himeji, JP
CEO Toshimitsu Nakano
Website wdbhd.co.jp
IPO 2008-03-18
ISIN JP3505940001

Explore sections of this company profile

Description

WDB Holdings Co., Ltd., a Japanese enterprise, primarily delivers human resource solutions, specializing in recruitment and temporary staffing for research and development roles across the biopharmaceutical, chemical, and engineering industries. Beyond staffing, WDB Holdings extends its expertise to offer comprehensive support for the life sciences sector. This encompasses assisting with safety information management, conducting data management and statistical analysis for clinical trials and post-market surveillance, and providing expert consulting along with documentation preparation for product registration. Furthermore, the firm provides clinical trial services, including pharmacovigilance, analytical support, and monitoring. They also contribute to drug discovery through dedicated research and development, alongside custom synthesis services. In addition to these services, WDB Holdings operates a manufacturing division, producing a range of equipment such as gas-assist injection molding machines, nitrogen generators, and various bio-related apparatus. Established in 1985, the company maintains its headquarters in Himeji, Japan.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
JPY1,804.00 +18.00 (+1.01%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
26.5K
Beta
0.19
Float Shares
7.66M
Free Float %
39.9%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+3.11% +17.76% +14.54% +11.06% +11.91% +7.66% -4.77% -16.97% -28.46% +99.66% +1,057.83%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
1,804.00
DCF (Unlevered) 1,768.91 -1.9%
DCF (Levered) 2,067.81 +14.6%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM)
Rating 2026-05 Change
Strong Buy 0 0
Buy 0 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
5.55
Safe zone
Piotroski F-Score
4 / 9
Average
MOAT Score
5 / 10
Developing
Composite Rating
A-
Overall Score
4 / 5
High
DCF Score
4 / 5
High
ROE Score
3 / 5
Medium
ROA Score
5 / 5
High
D/E Score
1 / 5
Low
P/E Score
4 / 5
High
P/Book Score
4 / 5
High
Operational MOAT
✗ Below peers
  • ✗
    Revenue growth Staffing & Employment Services: +6.7%
    -1.6% Q1'26: -0.9% (vs Q1'25)
  • ✗
    EPS growth Staffing & Employment Services: +18.1%
    -8.8% Q1'26: -35.8% (vs Q1'25)
  • ✓
    FCF margin FCF growth · Staffing & Employment Services: +32.6%
    +5.0% Q1'26: +0.0% (vs Q1'25)
  • ✗
    EBIT margin Staffing & Employment Services: +5.7%
    +8.9% ★ Q1'26: +7.5% (vs Q1'25)
  • ✓
    ROIC Staffing & Employment Services: +12.1%
    +17.2% ★ Q1'26: +13.4% (vs Q1'25)
  • ✓
    Share dilution Staffing & Employment Services: +0.4%
    -1.0% ★ Q1'26: -2.9% (vs Q1'25)
  • ✓
    Debt / EBITDA Net debt/EBITDA · Staffing & Employment Services: -1.18×
    0.00× ★ Q1'26: 0.00× (vs Q1'25)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
▶ WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.17) × ERP
WACC = 100% × Ke + 0% × Kd (4.3%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
—
Intrinsic value (base): 1,768.91 Current price: 1,804.00
Enterprise Value: — Equity Value: — Terminal Value: — TV as % of EV: —

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Mar 2015
actual 		Mar 2016
actual 		Mar 2017
actual 		Mar 2018
actual 		Mar 2019
actual 		Mar 2020
actual 		Mar 2021
actual 		Mar 2022
actual 		Mar 2023
actual 		Mar 2024
actual 		Mar 2025
actual 		Mar 2026
1 Rev. Ana.
1 EPS Ana. 		Mar 2027
1 Rev. Ana.
1 EPS Ana. 		Mar 2028
1 Rev. Ana.
1 EPS Ana.
Revenue
27.65B
est: 27.70B (-0.2%)
29.76B
est: 29.85B (-0.3%)
32.69B
est: 32.40B (+0.9%)
38.00B
est: 38.38B (-1.0%)
41.57B
est: 42.60B (-2.4%)
43.11B
est: 43.30B (-0.4%)
44.13B
est: 43.70B (+1.0%)
46.88B
est: 47.00B (-0.3%)
47.60B
est: 47.40B (+0.4%)
49.30B
est: 50.00B (-1.4%)
51.14B
est: 51.50B (-0.7%)
50.00B
50.00B – 50.00B
-2.9% YoY
51.00B
51.00B – 51.00B
+2.0% YoY
52.50B
52.50B – 52.50B
+2.9% YoY
EBITDA
2.74B
est: 3.36B (-18.6%)
2.95B
est: 3.62B (-18.5%)
3.51B
est: 3.93B (-10.7%)
5.47B
est: 4.66B (+17.3%)
5.27B
est: 5.17B (+1.8%)
5.29B
est: 5.26B (+0.6%)
5.45B
est: 5.31B (+2.7%)
6.65B
est: 5.71B (+16.4%)
5.78B
est: 5.76B (+0.4%)
5.71B
est: 6.07B (-6.0%)
5.35B
est: 5.97B (-10.4%)
5.79B
5.79B – 5.79B
-2.9% YoY
5.91B
5.91B – 5.91B
+2.0% YoY
6.08B
6.08B – 6.08B
+2.9% YoY
EBIT
2.53B
est: 3.19B (-20.7%)
2.74B
est: 3.44B (-20.3%)
3.30B
est: 3.73B (-11.6%)
4.19B
est: 4.42B (-5.2%)
4.96B
est: 4.91B (+1.1%)
4.96B
est: 4.99B (-0.7%)
5.11B
est: 5.04B (+1.5%)
6.31B
est: 5.42B (+16.6%)
5.51B
est: 5.46B (+0.8%)
5.47B
est: 5.76B (-5.1%)
5.06B
est: 5.66B (-10.5%)
5.49B
5.49B – 5.49B
-2.9% YoY
5.60B
5.60B – 5.60B
+2.0% YoY
5.77B
5.77B – 5.77B
+2.9% YoY
Net Income
1.52B
est: 1.32B (+14.8%)
1.65B
est: 1.63B (+1.4%)
2.07B
est: 1.80B (+15.1%)
3.37B
est: 3.21B (+5.2%)
2.92B
est: 2.97B (-1.6%)
3.11B
est: 3.12B (-0.1%)
3.41B
est: 2.69B (+26.8%)
4.17B
est: 4.18B (-0.2%)
3.54B
est: 3.40B (+4.2%)
3.55B
est: 3.55B (-0.1%)
3.05B
est: 3.17B (-3.7%)
2.64B
2.64B – 2.64B
-16.8% YoY
2.89B
2.89B – 2.89B
+9.7% YoY
3.09B
3.09B – 3.09B
+7.0% YoY
SGA
4.06B
est: 3.62B (+12.2%)
4.38B
est: 3.90B (+12.4%)
4.75B
est: 4.23B (+12.2%)
5.02B
est: 5.01B (+0.1%)
5.40B
est: 5.56B (-2.9%)
6.13B
est: 5.65B (+8.4%)
6.12B
est: 5.71B (+7.2%)
5.90B
est: 6.14B (-3.8%)
6.23B
est: 6.19B (+0.6%)
6.26B
est: 6.53B (-4.1%)
6.67B
est: 6.75B (-1.2%)
6.56B
6.56B – 6.56B
-2.9% YoY
6.69B
6.69B – 6.69B
+2.0% YoY
6.88B
6.88B – 6.88B
+2.9% YoY
EPS
75.62
est: 67.30 (+12.4%)
82.45
est: 83.05 (-0.7%)
103.37
est: 91.70 (+12.7%)
168.73
est: 163.28 (+3.3%)
147.31
est: 151.20 (-2.6%)
156.97
est: 158.80 (-1.2%)
171.79
est: 136.80 (+25.6%)
211.32
est: 212.80 (-0.7%)
179.75
est: 173.10 (+3.8%)
180.67
est: 180.80 (-0.1%)
155.36
est: 162.90 (-4.6%)
135.50
135.50 – 135.50
-16.8% YoY
148.60
148.60 – 148.60
+9.7% YoY
159.00
159.00 – 159.00
+7.0% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-15 A- 4/5 4/5 3/5 5/5 1/5 4/5 4/5
2026-05-14 S- 5/5 5/5 4/5 5/5 4/5 4/5 4/5
2026-05-13 S- 5/5 5/5 4/5 5/5 4/5 4/5 4/5
2026-05-12 S- 5/5 5/5 4/5 5/5 4/5 4/5 4/5
2026-05-11 A+ 5/5 5/5 3/5 5/5 4/5 4/5 4/5
2026-05-08 A+ 5/5 5/5 3/5 5/5 4/5 4/5 4/5
2026-05-07 A+ 5/5 5/5 3/5 5/5 4/5 4/5 4/5
2026-05-01 A+ 4/5 5/5 3/5 5/5 3/5 4/5 4/5
2026-04-30 A+ 4/5 5/5 3/5 5/5 3/5 4/5 4/5
2026-04-28 A+ 4/5 5/5 3/5 5/5 3/5 4/5 4/5
2026-04-27 A+ 4/5 5/5 3/5 5/5 3/5 4/5 4/5
2026-04-24 A 4/5 5/5 3/5 5/5 2/5 4/5 4/5
2026-04-23 A 4/5 5/5 3/5 5/5 2/5 4/5 4/5
2026-04-22 A 4/5 5/5 3/5 5/5 2/5 4/5 4/5
2026-04-21 A 4/5 5/5 3/5 5/5 2/5 4/5 4/5
2026-04-20 A 4/5 5/5 3/5 5/5 2/5 4/5 4/5
2026-04-17 A 4/5 5/5 3/5 5/5 2/5 4/5 4/5
2026-04-16 A 4/5 5/5 3/5 5/5 2/5 4/5 4/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
249.26M
OE per share TTM
12.68
Owner's Yield
0.77%
Maintenance CapEx ratio
8.75%
Maint CapEx / Avg PPE
14.2%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
—
Total invested
—
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock Held by 25 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 T. Rowe Price International Equity Research ETF TIER 0.06% 20.7K 0.38%
2 State Street SPDR S&P International Small Cap ETF GWX 0.01% 83.1K 0.40%
3 Amundi Japan TOPIX II UCITS ETF EUR Dist JPNU.L 0.00% 28.1K 0.45%
4 Dimensional - International Small Cap ETF DFIS 0.00% 204.2K 0.39%
5 Vanguard FTSE All-World ex-US Small-Cap ETF VSS 0.00% 357.9K 0.06%
6 iShares Core TOPIX ETF 1475.T 0.00% 229.4K 0.05%
7 Dimensional - International Core Equity 2 ETF DFIC 0.00% 125.9K 0.22%
8 Vanguard FTSE Developed Asia Pacific All Cap Index ETF VA.TO 0.00% 1.2K 0.22%
9 Dimensional World ex U.S. Core Equity 2 ETF DFAX 0.00% 38.8K 0.28%
10 Vanguard FTSE Developed All Cap ex U.S. Index ETF VDU.TO 0.00% 1.6K 0.22%

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
828.1K
Shares Outstanding
19.18M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Masahisa Kato MD & Director — —
Miki Otsuka Senior MD & Director — female
Toshimitsu Nakano Chief Executive Officer, President & Representative Director — male
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits

Related companies

Largest companies in Staffing & Employment Services